Dividend Aristocrat DRIP & Yield-On-Cost Compound Simulator

Project snowball compounding from annual dividend hikes, share reinvestment, and monthly contributions over 10 to 30 years.

Portfolio & Growth Assumptions

Initial Portfolio Balance ($)

Monthly New Capital Added ($)

Current Starting Dividend Yield (%)

Annual Dividend Growth Rate (DGR %)

Annual Share Capital Appreciation (%)

Investment Horizon (Years)

Annual Passive Dividend Income (At Horizon)

$68,410 / yr

Monthly Passive Cash Flow

$5,701 / mo

Total Final Portfolio Value

$1,142,800

Yield-on-Cost (YoC on Original Invested Capital)

14.8% Yield-on-Cost